Financhill
Buy
60

MNST Quote, Financials, Valuation and Earnings

Last price:
$57.7800
Seasonality move :
14.11%
Day range:
$54.7300 - $58.8400
52-week range:
$43.3200 - $60.3400
Dividend yield:
0%
P/E ratio:
36.64x
P/S ratio:
7.88x
P/B ratio:
9.51x
Volume:
9.7M
Avg. volume:
7.1M
1-year change:
4.48%
Market cap:
$56.7B
Revenue:
$7.5B
EPS (TTM):
$1.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $5.5B $6.3B $7.1B $7.5B
Revenue Growth (YoY) 9.47% 20.5% 13.89% 13.14% 4.94%
 
Cost of Revenues $1.9B $2.4B $3.1B $3.3B $3.4B
Gross Profit $2.7B $3.1B $3.2B $3.8B $4B
Gross Profit Margin 59.23% 56.1% 50.3% 53.14% 54.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7M -- -- -- --
Operating Expenses $1.1B $1.3B $1.6B $1.8B $2.1B
Operating Income $1.6B $1.8B $1.6B $2B $1.9B
 
Net Interest Expenses -- -- $12.8M -- --
EBT. Incl. Unusual Items $1.6B $1.8B $1.6B $2.1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $216.6M $423.9M $380.3M $437.5M $480.4M
Net Income to Company $1.4B $1.4B $1.2B $1.6B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.2B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $1.33 $1.30 $1.13 $1.56 $1.50
Diluted EPS (Cont. Ops) $1.32 $1.29 $1.12 $1.54 $1.49
Weighted Average Basic Share $1.1B $1.1B $1.1B $1B $1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1B
 
EBITDA $1.7B $1.8B $1.6B $2B $2B
EBIT $1.6B $1.8B $1.6B $2B $1.9B
 
Revenue (Reported) $4.6B $5.5B $6.3B $7.1B $7.5B
Operating Income (Reported) $1.6B $1.8B $1.6B $2B $1.9B
Operating Income (Adjusted) $1.6B $1.8B $1.6B $2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.4B $1.5B $1.7B $1.8B
Revenue Growth (YoY) 17.61% 19.12% 6.17% 14.36% 4.74%
 
Cost of Revenues $505.6M $657.5M $728.6M $791.7M $809.6M
Gross Profit $690.7M $767.6M $784.3M $938.4M $1B
Gross Profit Margin 57.74% 53.86% 51.84% 54.24% 55.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $288.4M $354.7M $390M $504.4M $621.2M
Operating Income $402.3M $412.9M $394.4M $434M $381.2M
 
Net Interest Expenses -- -- $825K -- --
EBT. Incl. Unusual Items $400.8M $419M $393.5M $450.1M $386.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$70.9M $97.7M $91.9M $83.1M $115.4M
Net Income to Company $471.7M $321.3M $301.7M $367M $270.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $471.7M $321.3M $301.7M $367M $270.7M
 
Basic EPS (Cont. Ops) $0.45 $0.31 $0.29 $0.35 $0.39
Diluted EPS (Cont. Ops) $0.44 $0.30 $0.29 $0.35 $0.38
Weighted Average Basic Share $1.1B $1.1B $1B $1B $972.5M
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $980.7M
 
EBITDA $413.5M $425.2M $409.6M $452.5M $401.8M
EBIT $402.3M $412.9M $394.4M $434M $381.2M
 
Revenue (Reported) $1.2B $1.4B $1.5B $1.7B $1.8B
Operating Income (Reported) $402.3M $412.9M $394.4M $434M $381.2M
Operating Income (Adjusted) $402.3M $412.9M $394.4M $434M $381.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $5.5B $6.3B $7.1B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.4B $3.1B $3.3B $3.4B
Gross Profit $2.7B $3.1B $3.2B $3.8B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.3B $1.6B $1.8B $2.1B
Operating Income $1.6B $1.8B $1.6B $2B $1.9B
 
Net Interest Expenses $5.5M -- $12.8M -- --
EBT. Incl. Unusual Items $1.6B $1.8B $1.6B $2.1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $216.6M $423.9M $380.3M $437.5M $480.4M
Net Income to Company $1.4B $1.4B $1.2B $1.6B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.2B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $1.33 $1.31 $1.14 $1.56 $1.60
Diluted EPS (Cont. Ops) $1.32 $1.29 $1.12 $1.55 $1.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $1.8B $1.6B $2B $2B
EBIT $1.6B $1.8B $1.6B $2B $1.9B
 
Revenue (Reported) $4.6B $5.5B $6.3B $7.1B $7.5B
Operating Income (Reported) $1.6B $1.8B $1.6B $2B $1.9B
Operating Income (Adjusted) $1.6B $1.8B $1.6B $2B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.5B $6.3B $7.1B $7.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $3.1B $3.3B $3.4B --
Gross Profit $3.1B $3.2B $3.8B $4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.6B $1.8B $2.1B --
Operating Income $1.8B $1.6B $2B $1.9B --
 
Net Interest Expenses $3M $14.9M -- $5.8M --
EBT. Incl. Unusual Items $1.8B $1.6B $2.1B $2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $423.9M $380.3M $437.5M $480.4M --
Net Income to Company $1.4B $1.2B $1.6B $1.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.2B $1.6B $1.5B --
 
Basic EPS (Cont. Ops) $1.31 $1.14 $1.56 $1.60 --
Diluted EPS (Cont. Ops) $1.29 $1.12 $1.55 $1.59 --
Weighted Average Basic Share $4.2B $4.2B $4.2B $4B --
Weighted Average Diluted Share $4.3B $4.3B $4.2B $4.1B --
 
EBITDA $1.8B $1.6B $2B $2B --
EBIT $1.8B $1.6B $2B $1.9B --
 
Revenue (Reported) $5.5B $6.3B $7.1B $7.5B --
Operating Income (Reported) $1.8B $1.6B $2B $1.9B --
Operating Income (Adjusted) $1.8B $1.6B $2B $1.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.3B $1.3B $2.3B $1.5B
Short Term Investments $881.4M $1.7B $1.4B $955.6M --
Accounts Receivable, Net $666M $896.7M $1B $1.2B $1.2B
Inventory $333.1M $593.4M $935.6M $971.4M $737.1M
Prepaid Expenses $24.7M $33.2M $33.8M $54.2M $42.2M
Other Current Assets $55.4M $82.7M $109.8M $116.2M $107.3M
Total Current Assets $3.1B $4.7B $4.8B $5.6B $3.6B
 
Property Plant And Equipment $314.7M $313.8M $516.9M $890.8M $1B
Long-Term Investments $44.3M $99.4M $61.4M $76.4M --
Goodwill $1.3B $1.3B $1.4B $1.4B $1.3B
Other Intangibles $1.1B $1.1B $1.2B $1.4B $1.4B
Other Long-Term Assets $70.5M $80.3M $134.5M $110.2M $100.4M
Total Assets $6.2B $7.8B $8.3B $9.7B $7.7B
 
Accounts Payable $296.8M $404.3M $444.3M $564.4M $466.8M
Accrued Expenses $329.3M $422.4M $428.6M $453M $488.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $750M $965.1M $1B $1.2B $1.1B
 
Long-Term Debt -- -- -- -- $374M
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.2B $1.3B $1.5B $1.8B
 
Common Stock $3.2M $3.2M $6.4M $5.6M $5.6M
Other Common Equity Adj $3M -$69.2M -- $4.4M $443K
Common Equity $5.2B $6.6B $7B $8.2B $6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $6.6B $7B $8.2B $6B
 
Total Liabilities and Equity $6.2B $7.8B $8.3B $9.7B $7.7B
Cash and Short Terms $2.1B $3.1B $2.7B $3.3B $1.5B
Total Debt -- -- -- -- $374M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.3B $1.3B $2.3B $1.5B
Short Term Investments $881.4M $1.7B $1.4B $955.6M --
Accounts Receivable, Net $666M $896.7M $1B $1.2B $1.2B
Inventory $333.1M $593.4M $935.6M $971.4M $737.1M
Prepaid Expenses $24.7M $33.2M $33.8M $54.2M $42.2M
Other Current Assets $55.4M $82.7M $109.8M $116.2M $107.3M
Total Current Assets $3.1B $4.7B $4.8B $5.6B $3.6B
 
Property Plant And Equipment $314.7M $313.8M $516.9M $890.8M $1B
Long-Term Investments $44.3M $99.4M $61.4M $76.4M --
Goodwill $1.3B $1.3B $1.4B $1.4B $1.3B
Other Intangibles $1.1B $1.1B $1.2B $1.4B $1.4B
Other Long-Term Assets $70.5M $80.3M $134.5M $110.2M $100.4M
Total Assets $6.2B $7.8B $8.3B $9.7B $7.7B
 
Accounts Payable $296.8M $404.3M $444.3M $564.4M $466.8M
Accrued Expenses $329.3M $422.4M $428.6M $453M $488.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $750M $965.1M $1B $1.2B $1.1B
 
Long-Term Debt -- -- -- -- $374M
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.2B $1.3B $1.5B $1.8B
 
Common Stock $3.2M $3.2M $6.4M $5.6M $5.6M
Other Common Equity Adj $3M -$69.2M -- $4.4M $443K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $6.6B $7B $8.2B $6B
 
Total Liabilities and Equity $6.2B $7.8B $8.3B $9.7B $7.7B
Cash and Short Terms $2.1B $3.1B $2.7B $3.3B $1.5B
Total Debt -- -- -- -- $374M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.4B $1.2B $1.6B $1.5B
Depreciation & Amoritzation $57M $50.2M $61.2M $68.9M $80.4M
Stock-Based Compensation $70.3M $70.5M $64.1M $68.8M $91M
Change in Accounts Receivable -$119.7M -$254.2M -$129M -$163.2M -$93.9M
Change in Inventories $30.3M -$277.8M -$347.7M $7.9M $211.5M
Cash From Operations $1.4B $1.2B $887.7M $1.7B $1.9B
 
Capital Expenditures $67.3M $57.5M $212.2M $234.7M $306.4M
Cash Acquisitions -- -- -$329.5M -$363.4M --
Cash From Investing -$472.5M -$992M -$161.4M -$193.4M $733.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $750M
Long-Term Debt Repaid -- -- -- -- -$375M
Repurchase of Common Stock -$595.9M -$13.8M -$771M -$659M -$3.8B
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing -$526.1M $34.8M -$706.9M -$542.6M -$3.3B
 
Beginning Cash (CF) $798M $1.2B $1.3B $1.3B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.6M $198.5M $19.4M $981.8M -$666.8M
Ending Cash (CF) $1.2B $1.3B $1.3B $2.3B $1.5B
 
Levered Free Cash Flow $1.3B $1.1B $675.5M $1.5B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $471.7M $321.3M $301.7M $367M $270.7M
Depreciation & Amoritzation $11.2M $12.3M $15.2M $18.5M $20.6M
Stock-Based Compensation $17.2M $18.1M $14.9M $16.4M $22.2M
Change in Accounts Receivable $81.7M -$54.7M $73.5M $55.6M $12.5M
Change in Inventories -$9.2M -$128.4M -$50.6M -$61.9M $14.4M
Cash From Operations $414.9M $227.8M $298.5M $434.3M $461.7M
 
Capital Expenditures $5.5M $24.1M $72.4M $115.4M $112.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$332M -$610.3M -$103.6M $166.6M -$109.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $2.5M $1.8M -- $11.3M -$368.3M
Repurchase of Common Stock -- -$12K -$277.7M -$170.9M -$1.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $6.8M $13.3M -$247.7M -$108.8M -$361.3M
 
Beginning Cash (CF) $1.1B $1.7B $1.3B $1.8B $1.6B
Foreign Exchange Rate Adjustment $15.9M -$16.9M $56.9M $31.7M -$83.1M
Additions / Reductions $89.8M -$369.3M -$52.8M $492.1M -$8.9M
Ending Cash (CF) $1.2B $1.3B $1.3B $2.3B $1.5B
 
Levered Free Cash Flow $409.4M $203.6M $226.1M $318.9M $349.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.4B $1.2B $1.6B $1.5B
Depreciation & Amoritzation $57M $50.2M $61.2M $68.9M $80.4M
Stock-Based Compensation $70.3M $70.5M $64.1M $68.8M $91M
Change in Accounts Receivable -$119.7M -$254.2M -$129M -$163.2M -$93.9M
Change in Inventories $30.3M -$277.8M -$347.7M $7.9M $211.5M
Cash From Operations $1.4B $1.2B $887.7M $1.7B $1.9B
 
Capital Expenditures $67.3M $57.5M $212.2M $234.7M $306.4M
Cash Acquisitions -- -- -$329.5M -$363.4M --
Cash From Investing -$472.5M -$992M -$161.4M -$193.4M $733.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$375M
Repurchase of Common Stock -$595.9M -$13.8M -$771M -$659M -$3.8B
Other Financing Activities -- -- -- -- --
Cash From Financing -$526.1M $34.8M -$706.9M -$542.6M -$3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.6M $198.5M $19.4M $981.8M -$666.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $1.1B $675.5M $1.5B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.4B $1.2B $1.6B $1.5B --
Depreciation & Amoritzation $50.2M $61.2M $68.9M $80.4M --
Stock-Based Compensation $70.5M $64.1M $68.8M $91M --
Change in Accounts Receivable -$254.2M -$129M -$163.2M -$93.9M --
Change in Inventories -$277.8M -$347.7M $7.9M $211.5M --
Cash From Operations $1.2B $887.7M $1.7B $1.9B --
 
Capital Expenditures $57.5M $212.2M $234.7M $306.4M --
Cash Acquisitions -- -$329.5M -$363.4M -- --
Cash From Investing -$992M -$161.4M -$193.4M $733.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $750M --
Long-Term Debt Repaid -- -- -- -$375M --
Repurchase of Common Stock -$13.8M -$771M -$659M -$3.8B --
Other Financing Activities -- -- -- -$2.9M --
Cash From Financing $34.8M -$706.9M -$542.6M -$3.3B --
 
Beginning Cash (CF) $5.7B $4.8B $6.6B $8.1B --
Foreign Exchange Rate Adjustment -$52.5M -$38.7M $8.8M -$97.6M --
Additions / Reductions $198.5M $19.4M $981.8M -$666.8M --
Ending Cash (CF) $5.8B $4.8B $7.6B $7.3B --
 
Levered Free Cash Flow $1.1B $675.5M $1.5B $1.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock